|
Market Closed -
Other stock markets
|
After hours 15:13:46 | |||
| 176.40 EUR | +1.03% |
|
176.70 | +0.17% |
| 06-16 | Sidetrade Deploys Aimie AI Agents at Sodexo to Strengthen Finance Performance | CI |
| 06-16 | Sidetrade Deploys Its AI at Sodexo |  |
Company Valuation: Sidetrade S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 235 | 204.9 | 223.9 | 313 | 341.6 | 246.5 | - | - |
| Change | - | -12.83% | 9.27% | 39.81% | 9.15% | -27.83% | - | - |
| Enterprise Value (EV) 1 | 230.1 | 196.5 | 210.3 | 295.8 | 356.3 | 246.8 | 233.4 | 214.5 |
| Change | - | -14.61% | 7.03% | 40.63% | 20.45% | -30.73% | -5.41% | -8.1% |
| P/E | 52.9x | 65.3x | 43.2x | 43x | 41.2x | 28.3x | 23.6x | 18.9x |
| PBR | - | - | 7.22x | 8.43x | 7.22x | 4.34x | 3.65x | 3.05x |
| PEG | - | -2.2x | 0.7x | 1.1x | 3.2x | 5.4x | 1.2x | 0.8x |
| Capitalization / Revenue | 7.21x | 5.57x | 5.12x | 5.69x | 5.56x | 3.45x | 3.08x | 2.8x |
| EV / Revenue | 7.06x | 5.34x | 4.81x | 5.38x | 5.8x | 3.45x | 2.92x | 2.44x |
| EV / EBITDA | 34.6x | 33.7x | 26.7x | 33.9x | 26.6x | 22.7x | 18x | 15.3x |
| EV / EBIT | 46x | 53.1x | 36.3x | 50.9x | 34.6x | 23.5x | 18.7x | 13.2x |
| EV / FCF | 38.7x | 64.3x | 67.5x | 36x | 84.5x | 22.1x | 17.5x | 17.2x |
| FCF Yield | 2.58% | 1.56% | 1.48% | 2.77% | 1.18% | 4.52% | 5.72% | 5.83% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.245 | 2.297 | 3.746 | 5.207 | 5.872 | 6.18 | 7.39 | 9.23 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 32.6 | 36.8 | 43.7 | 55 | 61.4 | 71.45 | 80.05 | 88 |
| EBITDA 1 | 6.659 | 5.832 | 7.866 | 8.738 | 13.4 | 10.85 | 12.95 | 14 |
| EBIT 1 | 5 | 3.7 | 5.8 | 5.807 | 10.3 | 10.5 | 12.5 | 16.2 |
| Net income 1 | 4.7 | 3.4 | 5.6 | 7.897 | 9 | 9.05 | 10.8 | 13.4 |
| Net Debt 1 | -4.897 | -8.36 | -13.53 | -17.21 | 14.65 | 0.25 | -13.1 | -32 |
| Reference price 2 | 171.50 | 150.00 | 162.00 | 224.00 | 242.00 | 174.60 | 174.60 | 174.60 |
| Nbr of stocks (in thousands) | 1,370 | 1,366 | 1,382 | 1,397 | 1,412 | 1,412 | - | - |
| Announcement Date | 4/5/22 | 4/4/23 | 3/27/24 | 3/31/25 | 3/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.25x | 3.45x | 22.75x | - | 282M | |
| 20.03x | 5.62x | 9.92x | 1.59% | 369B | |
| 19.12x | 3.91x | 12.22x | 1.96% | 183B | |
| 52.14x | 6.24x | 17.15x | -.--% | 108B | |
| 32.68x | 3.1x | 11.17x | 0.21% | 41.1B | |
| 9.1x | 83.33x | 710.57x | -.--% | 34.78B | |
| 31.93x | 12.44x | 20.27x | -.--% | 28.07B | |
| 33.85x | 2.07x | 18.86x | -.--% | 17.39B | |
| 22.96x | 3.29x | 11.08x | - | 12.02B | |
| 79.72x | 7.63x | 32.69x | -.--% | 11.72B | |
| Average | 32.98x | 13.11x | 86.67x | 0.47% | 80.47B | |
| Weighted average by Cap. | 25.94x | 8.70x | 42.67x | 1.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ALBFR Stock
- Valuation Sidetrade S.A.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
